[NESTLE] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -63.79%
YoY- 4.54%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 5,260,490 3,978,765 2,655,512 1,371,882 5,063,506 3,813,624 2,550,627 61.81%
PBT 814,129 648,363 503,282 290,996 766,494 685,002 499,755 38.32%
Tax -168,334 -136,112 -110,781 -60,309 -129,367 -114,816 -90,281 51.31%
NP 645,795 512,251 392,501 230,687 637,127 570,186 409,474 35.37%
-
NP to SH 645,795 512,251 392,501 230,687 637,127 570,186 409,474 35.37%
-
Tax Rate 20.68% 20.99% 22.01% 20.73% 16.88% 16.76% 18.07% -
Total Cost 4,614,695 3,466,514 2,263,011 1,141,195 4,426,379 3,243,438 2,141,153 66.61%
-
Net Worth 640,185 673,014 712,879 862,960 647,219 745,710 722,259 -7.70%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 644,875 328,300 164,150 - 633,150 328,300 164,150 148.35%
Div Payout % 99.86% 64.09% 41.82% - 99.38% 57.58% 40.09% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 640,185 673,014 712,879 862,960 647,219 745,710 722,259 -7.70%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.28% 12.87% 14.78% 16.82% 12.58% 14.95% 16.05% -
ROE 100.88% 76.11% 55.06% 26.73% 98.44% 76.46% 56.69% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,243.28 1,696.70 1,132.41 585.02 2,159.28 1,626.28 1,087.69 61.81%
EPS 275.39 218.44 167.38 98.37 271.70 243.15 174.62 35.37%
DPS 275.00 140.00 70.00 0.00 270.00 140.00 70.00 148.35%
NAPS 2.73 2.87 3.04 3.68 2.76 3.18 3.08 -7.70%
Adjusted Per Share Value based on latest NOSH - 234,500
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,243.28 1,696.70 1,132.41 585.02 2,159.28 1,626.28 1,087.69 61.81%
EPS 275.39 218.44 167.38 98.37 271.70 243.15 174.62 35.37%
DPS 275.00 140.00 70.00 0.00 270.00 140.00 70.00 148.35%
NAPS 2.73 2.87 3.04 3.68 2.76 3.18 3.08 -7.70%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 103.20 84.80 85.00 79.38 78.20 78.86 76.52 -
P/RPS 4.60 5.00 7.51 13.57 3.62 4.85 7.04 -24.64%
P/EPS 37.47 38.82 50.78 80.69 28.78 32.43 43.82 -9.88%
EY 2.67 2.58 1.97 1.24 3.47 3.08 2.28 11.06%
DY 2.66 1.65 0.82 0.00 3.45 1.78 0.91 104.03%
P/NAPS 37.80 29.55 27.96 21.57 28.33 24.80 24.84 32.19%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 20/02/18 07/11/17 21/08/17 25/04/17 28/02/17 25/10/16 22/08/16 -
Price 121.50 88.00 84.58 82.48 75.70 78.20 78.76 -
P/RPS 5.42 5.19 7.47 14.10 3.51 4.81 7.24 -17.50%
P/EPS 44.12 40.28 50.53 83.84 27.86 32.16 45.10 -1.44%
EY 2.27 2.48 1.98 1.19 3.59 3.11 2.22 1.49%
DY 2.26 1.59 0.83 0.00 3.57 1.79 0.89 85.81%
P/NAPS 44.51 30.66 27.82 22.41 27.43 24.59 25.57 44.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment